SCP-6442 — SCP-6442 | Cost Breakdown

Read on SCP Wiki ↗

SCP-6442 Unknown ? low confidence

SCP-6442

Expected annual

$486.2M

One-time setup

$3.1B

Annual recurring

$457.2M

Personnel

600

Estimated initial capital outlay is approximately $3.11B with recurring annual costs of roughly $457M; the primary drivers are bespoke device procurement (SRAs, XACTS, ERYANs), heavy physical security/automatons, and high ongoing maintenance/CI and personnel costs.

🏗️ One-Time Capital Costs Total: $3.1B

Sra Procurement $815.0M

[#6] Scranton Reality Anchors (SRA) procurement — capital for 96 SRAs (manufacture and installation).

Facilities $800.0M

[#1] Secure subterranean containment facility construction (excavation, reinforced shells, blast/EM shielding, maze corridors, 16 spherical chambers, access airlocks, redundant comms).

Xacts Procurement $304.0M

[#8] XACTS (temporal sink) procurement — capital for 16 units (R&D amortization and installation).

Eryan Procurement $287.5M

[#10] ERYAN procurement — capital for 576 units (experimental countermeasure devices).

Spare Inventory $240.0M

[#23] Spare inventory and cold-storage for critical devices (10–25% spare capacity for SRAs/XACTS/ERYANs, automatons, tanks).

Perimeter Automatons $212.5M

[#14] Perimeter covert automatons procurement (ground units, anti-air modules, thaumaturgic counterspell integration).

Emergency Contingency Fund $150.0M

[#28] Emergency contingency and stand-off neutralization fund (reserved capital for denial/destruction measures).

Tau5 Sets $120.0M

[#12] Mobile Task Force Tau-5 ("Samsara") construction tanks — capital for 16 sets stored on-site.

Power Infrastructure $85.0M

[#21] Power generation & distribution capital/setup (on-site grid ties, generators, UPS, contingency small modular reactor estimate).

Initial Research And Lab Setup $53.8M

[#2, #4] Internal sphere chamber outfitting (precision suspension mounts, HVAC/inerting, aerosol distribution, anti-navigation features) and inscription sphere fabrication/engraving tooling.

Secure Comms Initial $15.0M

[#22] Secure communications, EMP-proofing, and anti-surveillance initial procurement/setup ($5M–$25M initial).

Equipment $14.4M

[#3, #5] Manufacture of tungsten-alloy containment spheres and magnetic/active suspension systems (precision-machined spheres, suspension hardware).

Transport Kits $12.0M

[#24] Secure transport & extraction kits (armored containers, shielded crates, heavy-lift readiness; two kits).

Secure Data Destruction Initial $1.8M

[#26] Secure data destruction and sanitization initial costs (incineration tooling, secure hardware destruction).

🔄 Annual Recurring Costs Total: $457.2M/yr

Staff Wages $107.0M/yr

[#13, #18] On-site personnel salaries including research, engineers, security, Counter-Intelligence staff, MTF crews and admin (aggregate of Tau-5 crew rotation and base staff payroll).

Decommission Reserve Accrual $85.0M/yr

[#33] Long-term decommission/disposal fund and actuarial risk reserve (annual accrual ~5–15% of capital; seeded/accrued annually).

Sra Maintenance $80.0M/yr

[#7] SRA ongoing maintenance, calibration, spare parts — estimated 8–12%/yr of capital.

Eryan Maintenance $51.8M/yr

[#11] ERYAN maintenance, ritual reagents, recalibration and replacement (10–20%/yr of capital).

Cover Story And Legal $35.0M/yr

[#27] Cover operations, misinformation campaigns, front companies, legal teams, and diplomatic/foreign expenditures to preserve secrecy.

Xacts Maintenance $30.4M/yr

[#9] XACTS maintenance and 24/7 temporal-safety monitoring (approx. 10%/yr of capital).

Supplies And Consumables $28.3M/yr

[#15, #16, #17, #29] Automaton maintenance/ammo/thaumaturgic reagent resupply, continuous aerosolized Class‑I reagent production/distribution, Class‑B arrival amnestics, and hazardous waste disposal/environmental controls.

Research And Monitoring $20.0M/yr

[#20, #31] Continuous R&D and memetics research, simulated-memetic testing and software/cyberdefense simulation infrastructure.

Facilities Maintenance $6.0M/yr

[#32] Routine physical security consumables & maintenance (locks, blast doors, cameras, seals, fire suppression).

Logistics And Transport $3.0M/yr

[#25] Extraction readiness & rapid-mobilization exercises and associated logistics.

Power Generation $3.0M/yr

[#21] Operational energy costs for SRAs/XACTS/ERYANs and site redundancy (diesel, grid tie, UPS).

Secure Comms Maintenance $3.0M/yr

[#22] Ongoing secure communications, anti-surveillance maintenance and EMP-proofing upkeep.

Mental Health Medical $3.0M/yr

[#30] Mental health, medical monitoring, post-amnestic care, ethical oversight & medical liability insurance.

Counter Intel Oversight $1.8M/yr

[#19] Counter-Intelligence oversight, quarterly reviews, covert legal counsel, and O5 liaison activities.

⚡ Cost Scenarios

📊 Baseline (baseline) $457.2M/yr

88.0% probability / year

Normal operational year with no major incidents; steady-state maintenance, personnel, CI, and R&D costs.

no_breach routine_maintenance regular_CI_activity

🚨 Minor Incident $507.2M/yr

10.0% probability / year +$50.0M vs baseline

Localized containment breach or equipment failure requiring partial replacements, emergency operations, and increased CI/cover activity.

partial_SRA_or_XACT_failure automatons_damaged limited_breach_response

🚨 Major Breach $1.7B/yr

2.0% probability / year +$1.2B vs baseline

Large-scale containment breach or hostile recovery requiring mass replacement of devices, major extraction or destruction operations, international cover/denial, and broad repairs.

coordinated_extraction GOC_retrieval_attempt catastrophic_device_loss

👥 Personnel 600 total

Role	Count	Notes
Security Officer / MTF Agent	220	[#13, #18] Front-line security, perimeter operations, response teams; included in staff wages estimate.
Research Scientist	120	[#18, #20] Memetics specialists, materials scientists, temporal specialists required for ongoing R&D and monitoring.
Engineer / Maintenance	100	[#5, #7, #9, #11] Electrical, mechanical, and device specialists to maintain SRAs/XACTS/ERYANs, HVAC, and suspension systems.
MTF Tau-5 (standby/crew)	65	[#12, #13] Tau-5 crews for construction tank operation and rapid deployment (on-site rotation/standby accounted within staff wages).
Counter-Intelligence Staff	40	[#19, #27] Oversight, quarterly reapproval, and covert diplomatic/legal operations.
Administrative Staff	30	[#18] Logistics, procurement, documentation, and operational admin.
Medical Officer	20	[#30, #17] Medical monitoring, amnestic administration oversight, and post-amnestic care.
Site Director / Executive Staff	5	[#19, #18] Senior management and O5/liaison coordination (part-time high-level oversight roles).

📋 Confidence Notes

Estimates rely on numerous fictional/novel device costs (SRAs, XACTS, ERYANs), unmodeled R&D amortizations, and wide input ranges in the analyst notes; containment architecture and replacement rates are speculative, so uncertainty is high.

← SCP-6441 ↑ All SCPs SCP-6443 →